The Discounted Cash Flow (DCF) valuation of With us Corp (9696.T) is 2,218.31 JPY. With the latest stock price at 3,225.00 JPY, the upside of With us Corp based on DCF is -31.2%.
Based on the latest price of 3,225.00 JPY and our DCF valuation, With us Corp (9696.T) is a sell. selling 9696.T stocks now will result in a potential gain of 31.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.6% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,649.97 - 3,997.56 | 2,218.31 |
| Upside | -48.8% - 24.0% | -31.2% |